指標
自己資本比率
ネットキャッシュ比率
D/Eレシオ
負債・純資産の部
負債・純資産の部
利益剰余金
有利子負債・現金
資産の部
資産の部
流動資産
有形・無形固定資産
投資有価証券
のれん
貸借対照表
2016-03千円 | 2017-03千円 | 2018-03千円 | 2019-03千円 | 2020-03千円 | 2021-03千円 | 2022-03千円 | 2023-03千円 | 2024-03千円 | 2025-03千円 | 2026-03千円 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 資産の部 | |||||||||||
| 流動資産 | |||||||||||
| 現金及び預金 | 1,153,563 | 1,928,310 | 2,057,648 | 1,640,232 | 2,145,108 | 2,564,396 | 3,356,374 | 2,472,123 | 1,990,006 | 1,703,684 | 2,128,639 |
| 受取手形 | - | - | - | - | - | - | 281,986 | 244,887 | 249,697 | 106,619 | 72,286 |
| 電子記録債権 | - | 454,056 | 469,827 | 457,769 | 362,416 | 334,270 | 484,116 | 425,220 | 524,517 | 455,781 | 360,155 |
| 売掛金 | - | - | - | - | - | - | 2,468,824 | 2,816,222 | 2,699,332 | 3,270,120 | 3,087,389 |
| 契約資産 | - | - | - | - | - | - | 279,617 | 363,273 | 330,791 | 694,042 | 547,545 |
| 商品及び製品 | 521,690 | 532,497 | 517,528 | 603,458 | 656,814 | 506,014 | 563,444 | 775,569 | 824,186 | 968,075 | 1,071,981 |
| 仕掛品 | 22,388 | 11,675 | 21,183 | 26,761 | 21,851 | 17,262 | 16,941 | 13,988 | 24,341 | 37,884 | 33,731 |
| 半成工事 | 337,381 | 334,566 | 474,288 | 403,953 | 407,911 | 286,058 | 179,011 | 176,907 | 149,182 | 180,513 | 180,702 |
| 原材料及び貯蔵品 | 72,865 | 77,529 | 85,534 | 99,068 | 100,718 | 95,471 | 89,636 | 108,130 | 137,471 | 151,811 | 177,872 |
| その他 | 94,523 | 27,726 | 40,289 | 72,021 | 60,312 | 80,142 | 54,434 | 31,059 | 252,643 | 41,839 | 45,556 |
| 貸倒引当金 | -856 | -976 | -22,061 | -21,650 | -20,581 | -21,867 | -22,680 | -24,171 | -357 | -273 | -350 |
| 受取手形及び売掛金 | 3,372,349 | 2,873,478 | 3,004,953 | 3,551,988 | 3,658,164 | 2,751,189 | - | - | - | - | - |
| 繰延税金資産 | 95,745 | 120,872 | 114,435 | - | - | - | - | - | - | - | - |
| 流動資産合計 | 5,669,650 | 6,359,739 | 6,763,628 | 6,833,604 | 7,392,717 | 6,612,939 | 7,751,708 | 7,403,212 | 7,181,811 | 7,610,098 | 7,705,510 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物 | 1,145,051 | 1,140,399 | 1,144,821 | 1,147,305 | 1,171,238 | 1,179,452 | 1,150,535 | 1,176,242 | 3,327,555 | 3,258,722 | 3,271,168 |
| 減価償却累計額 | -855,610 | -873,859 | -896,509 | -917,362 | -959,093 | -985,463 | -963,561 | -998,065 | -1,123,830 | -1,173,263 | -1,373,713 |
| 建物及び構築物(純額) | 289,440 | 266,539 | 248,312 | 229,942 | 212,145 | 193,989 | 186,974 | 178,176 | 2,203,724 | 2,085,459 | 1,897,455 |
| 機械装置及び運搬具 | 2,157,745 | 2,191,889 | 2,260,184 | 2,293,705 | 2,315,702 | 2,307,060 | 2,245,780 | 2,294,329 | 2,473,669 | 2,521,833 | 2,652,417 |
| 減価償却累計額 | -1,906,552 | -1,967,865 | -2,022,306 | -2,057,785 | -2,046,566 | -2,088,581 | -2,030,581 | -2,058,150 | -1,937,979 | -2,017,234 | -2,112,952 |
| 機械装置及び運搬具(純額) | 251,192 | 224,023 | 237,877 | 235,920 | 269,135 | 218,478 | 215,198 | 236,178 | 535,689 | 504,598 | 539,465 |
| 土地 | 450,249 | 450,249 | 445,726 | 982,280 | 982,280 | 1,014,129 | 1,014,129 | 977,229 | 977,149 | 977,149 | 994,649 |
| 建設仮勘定 | - | 11,665 | 1,977 | 10,950 | 858 | 3,018 | 955 | 1,617,901 | 14,781 | 14,590 | 17,362 |
| その他 | 160,807 | 168,057 | 178,847 | 179,417 | 191,269 | 185,103 | 181,167 | 174,776 | 194,084 | 212,863 | 231,548 |
| 減価償却累計額 | -129,500 | -135,441 | -141,347 | -141,772 | -155,099 | -162,892 | -166,966 | -165,523 | -130,783 | -142,451 | -150,687 |
| その他(純額) | 31,307 | 32,615 | 37,500 | 37,645 | 36,170 | 22,210 | 14,201 | 9,253 | 63,300 | 70,411 | 80,860 |
| 有形固定資産合計 | 1,022,190 | 985,093 | 971,393 | 1,496,738 | 1,500,590 | 1,451,826 | 1,431,459 | 3,018,740 | 3,794,644 | 3,652,209 | 3,529,793 |
| 無形固定資産 | 47,183 | 32,698 | 18,885 | 37,173 | 41,669 | 33,207 | 26,290 | 26,442 | 24,061 | 45,668 | 37,859 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 63,918 | 87,498 | 93,496 | 85,060 | 46,243 | 78,022 | 91,840 | 121,613 | 173,671 | 200,812 | 253,339 |
| 繰延税金資産 | - | - | - | - | 325,614 | 251,842 | 305,813 | 341,785 | 337,802 | 340,514 | 363,775 |
| その他 | 40,177 | 57,707 | 56,566 | 53,116 | 48,670 | 47,897 | 40,768 | 36,056 | 88,940 | 88,706 | 33,605 |
| 貸倒引当金 | - | - | - | - | - | - | - | - | -25,391 | -26,856 | - |
| 繰延税金資産 | 156,992 | 155,466 | 161,269 | 305,317 | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 261,089 | 300,672 | 311,332 | 443,495 | 420,528 | 377,761 | 438,422 | 499,455 | 575,023 | 603,176 | 650,720 |
| 固定資産合計 | 1,330,463 | 1,318,465 | 1,301,611 | 1,977,407 | 1,962,788 | 1,862,795 | 1,896,172 | 3,544,638 | 4,393,729 | 4,301,053 | 4,218,374 |
| 資産合計 | 7,000,114 | 7,678,204 | 8,065,240 | 8,811,011 | 9,355,505 | 8,475,735 | 9,647,880 | 10,947,850 | 11,575,541 | 11,911,152 | 11,923,884 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 買掛金 | - | - | - | - | - | - | - | - | - | - | 652,330 |
| 電子記録債務 | - | - | - | - | - | - | - | - | - | 747,809 | 302,547 |
| 短期借入金 | 220,000 | 90,000 | 60,000 | 60,000 | 60,000 | 60,000 | 130,000 | - | - | 500,000 | 1,000,000 |
| 1年内返済予定の長期借入金 | - | - | - | - | - | - | - | 70,200 | 100,200 | 100,200 | 100,200 |
| 未払法人税等 | - | 235,320 | 92,769 | 191,004 | 171,007 | 16,428 | 217,019 | 163,718 | 17,111 | 129,791 | 64,378 |
| 賞与引当金 | 215,720 | 244,518 | 242,855 | 301,898 | 342,433 | 160,214 | 253,994 | 317,412 | 323,158 | 349,694 | 266,623 |
| 業績連動報酬引当金 | - | - | - | - | - | - | - | - | - | - | 6,626 |
| 工事損失引当金 | 12,962 | 5,453 | 10,204 | 9,484 | 8,336 | 10,776 | 4,985 | 6,974 | 5,463 | 6,555 | 7,108 |
| その他 | 238,673 | 299,185 | 278,741 | 335,260 | 452,259 | 221,321 | 223,843 | 352,649 | 380,178 | 546,476 | 341,473 |
| 支払手形及び買掛金 | 1,856,442 | 2,035,372 | 2,260,644 | 2,342,759 | 2,173,997 | 1,489,628 | 1,847,176 | 1,855,253 | 2,077,285 | 641,440 | - |
| 流動負債合計 | 2,543,799 | 2,909,850 | 2,945,216 | 3,240,407 | 3,208,034 | 1,958,370 | 2,677,017 | 2,766,208 | 2,903,398 | 3,021,967 | 2,741,288 |
| 固定負債 | |||||||||||
| 長期借入金 | - | - | - | - | - | - | - | 594,700 | 784,500 | 684,300 | 584,100 |
| 退職給付に係る負債 | 549,192 | 557,635 | 578,826 | 568,243 | 578,832 | 586,998 | 597,033 | 604,543 | 598,526 | 522,725 | 658,556 |
| その他 | 55,719 | 43,921 | 36,121 | 57,139 | 75,865 | 70,915 | 121,445 | 44,279 | 29,681 | 27,271 | 34,463 |
| 長期預り金 | 263,915 | 161,541 | 134,131 | 107,432 | 88,390 | 70,788 | - | - | - | - | - |
| 固定負債合計 | 868,826 | 763,099 | 749,079 | 732,815 | 743,088 | 728,702 | 718,479 | 1,243,522 | 1,412,708 | 1,234,297 | 1,277,120 |
| 負債合計 | 3,412,625 | 3,672,949 | 3,694,295 | 3,973,223 | 3,951,123 | 2,687,072 | 3,395,497 | 4,009,730 | 4,316,106 | 4,256,265 | 4,018,408 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 484,812 | 484,812 | 484,812 | 484,812 | 484,812 | 484,812 | 484,812 | 484,812 | 484,812 | 484,812 | 484,812 |
| 資本剰余金 | 394,812 | 394,812 | 394,812 | 394,812 | 394,812 | 394,812 | 394,812 | 394,812 | 394,812 | 394,812 | 395,251 |
| 利益剰余金 | 2,783,164 | 3,204,985 | 3,578,196 | 4,043,502 | 4,601,620 | 4,942,179 | 5,371,280 | 6,010,873 | 6,276,639 | 6,595,420 | 6,892,701 |
| 自己株式 | -728 | -968 | -40,268 | -40,273 | -40,273 | -40,273 | -40,273 | -40,465 | -40,574 | -40,574 | -38,592 |
| 株主資本合計 | 3,662,060 | 4,083,641 | 4,417,552 | 4,882,854 | 5,440,971 | 5,781,530 | 6,210,631 | 6,850,032 | 7,115,689 | 7,434,470 | 7,734,172 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | -7,071 | 8,700 | 10,536 | 2,298 | 291 | 28,850 | 39,207 | 61,353 | 92,974 | 107,559 | 138,838 |
| 為替換算調整勘定 | 783 | 620 | 1,634 | 911 | -1,043 | 1,582 | 5,856 | 6,816 | 10,330 | 11,586 | 16,958 |
| 退職給付に係る調整累計額 | -85,407 | -95,336 | -85,173 | -74,655 | -63,214 | -53,017 | -42,508 | -28,543 | -17,176 | 45,441 | -47,629 |
| その他の包括利益累計額合計 | -91,695 | -86,014 | -73,003 | -71,445 | -63,967 | -22,584 | 2,554 | 39,626 | 86,129 | 164,587 | 108,166 |
| 非支配株主持分 | 17,123 | 7,628 | 26,395 | 26,379 | 27,377 | 29,716 | 39,196 | 48,460 | 57,615 | 55,829 | 63,136 |
| 純資産合計 | 3,587,488 | 4,005,255 | 4,370,945 | 4,837,788 | 5,404,382 | 5,788,662 | 6,252,382 | 6,938,119 | 7,259,434 | 7,654,887 | 7,905,475 |
| 負債純資産合計 | 7,000,114 | 7,678,204 | 8,065,240 | 8,811,011 | 9,355,505 | 8,475,735 | 9,647,880 | 10,947,850 | 11,575,541 | 11,911,152 | 11,923,884 |